Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $264k initial cash invested.
-18.91%
Cash On Cash
2.54%
Cap Rate
0.4
DSCR
$4,880
Rent
-$4,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,880
Total Expenses
$9,042
Mortgage P&I
135%
$6,578
Property Taxes
15%
$742
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3711 Warren St NW, Washington, DC 20016 | $6,000 | 3 | 3 | 1896 | 0.2 mi |
4115 38th St NW, Washington, DC 20016 | $5,500 | 3 | 3.5 | 2400 | 0.3 mi |
3705 Brandywine St NW, Washington, DC 20016 | $2,950 | 2 | 2 | 1532 | 0.2 mi |
3822 Veazey St NW, Washington, DC 20016 | $4,495 | 3 | 2.5 | 1664 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality